Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.12% first-year return on $107k initial cash invested.
-8.12%
Cash On Cash
4.1%
Cap Rate
0.71
DSCR
$3,287
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,287
Total Expenses
$4,013
Mortgage P&I
62%
$2,046
Property Taxes
7%
$241
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822